Boslaan 2-50, Harderwijk

Boslaan 2-50, Harderwijk

Harderwijk

Forest edge · Wooded surroundings · Next to a park · On a holiday park

€285,000

Asking Price

3

Bedrooms

66 m²

Living Area

Recreatie

Recreatiebestemming

Price
€285,000
Net yield
2.1%
Inquire
3-bedroom holiday home in Harderwijk — photo 1 of 5
Bart Jansen Makelaars
1 / 5
3-bedroom holiday home in Harderwijk — photo 2 of 5
2 / 5
3-bedroom holiday home in Harderwijk — photo 3 of 5
3 / 5
3-bedroom holiday home in Harderwijk — photo 4 of 5
4 / 5
3-bedroom holiday home in Harderwijk — photo 5 of 5
5 / 5

Boslaan 2-50, Harderwijk

Harderwijk · Veluwe · Ref BF-962Source · Bart Jansen Makelaars · listed 21 Jun 2026
Asking price
€285,000
Net yield
2.1%
Gross on asking
11.1%
Est. revenue / yr
€31,555
Bedrooms
3
Built area
66 m²
Land
263 m²
Brixfox Score 68 · BKoop (eigen grond)Park pool onlyRecreatiebestemmingFinancial analysis ↓
Financials

What it earns, what it costs to own, and the net yield

Financial analysis
· Brixfox Standard · Non-resident · Fully managed
Fully managed is the Brixfox Standard shown on every card: a full-service manager's commission, charged on top of the Airbnb/Booking channel fees (not the cleaning cost — changeovers are funded by guest cleaning fees; you bear the residual). Self-managed drops the commission; the channel fees stay, because the platform is paid whoever manages, and you pay staff/local operations, a higher cleaning residual and your own time directly. Both scenarios divide the SAME gross revenue — the toggle changes the cost stack, not the revenue. That revenue is observed from actively-operated comps, so self-managed assumes you match their performance.Both scenarios share the same projected revenue — the toggle changes who runs the property and what that costs, not what it earns.
Net yieldNet operating income ÷ all-in investment. After local operating taxes; before home-country personal tax and financing costs. Modelled from observed market performance of comparable Airbnb listings.
2.1%
€6,755 net operating income /yr
Gross yield · all-in basis
9.7%
−7.6 pts in operating costs & local taxes
Before tax in your home country and financing costs. Estimates, not financial advice.
Modelled from Airbnb listings we track across Harderwijk — live calendar data.

No Airbnb match on file

We have not confirmed this exact property on Airbnb, so it carries no operating history here. The figures above rest on the comparable set — a launch scenario, not a track record.

Revenue assumptions

Derived from the comparable Airbnb listings below. The headline ADR is the expected BOOKED rate — nearby asking prices corrected by our measured, market-calibrated asking-to-booked factor. Occupancy is calibrated against tracked reference homes nearby. Comp cards below show raw asking prices.
Expected ADR
€154
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
56%
Full-year estimate, market-calibrated
Projected annual revenue
€31,555
ADR × occupancy × 365
Comp data observed in USD · converted at €0.88/$

Investment basis

The true all-in acquisition cost — asking price plus purchase costs, renovation and furnishing. Every yield on this page is computed against this total, not the asking price.
Adjust the figures to your deal — yields recalculate live.
Purchase price· asking
€
Acquisition costs· 9.1% of price, auto-calculated
€25,800
Overdrachtsbelasting (transfer tax)€22,800
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€325,800
+14.3% over asking
Fully managed scenarioSwitch the scenario with the toggle at the top of the financial analysis — it drives every figure in this section. Gross revenue is identical in both scenarios (the comps' observed performance); the Villa Scorecard and risk panels elsewhere on the page always quote the fully-managed Brixfox Standard.
Gross annual revenue
€31,555
Rental management
−€9,467
Booking channel fees
−€1,262
Cleaning & consumables
−€1,578
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€266
Maintenance reserve
−€2,280
Insurance
−€500
Box 3 wealth tax
−€6,197
Net operating income
€6,755/yr
Net yield on all-in investment
2.1%

Rental turnover above €20,000 a year falls under 21% BTW — the lodging rate since 1 January 2026; camping pitches keep 9% — below it the kleineondernemersregeling (KOR) applies. Financing is not modelled: a mortgage lowers the Box 3 bill (debt at a 2.70% forfait) and adds interest.

Total return, if prices move

Net yield plus an appreciation assumption you choose. Appreciation is a forward-looking assumption, not data — which is why it defaults to 0% and is kept out of the yield figures above.
Annual appreciation assumption0%
0%2.5% · Harderwijk 5-yr avg — historical, not a forecast8%
Indicative total return
2.1%/yr
2.1% net yield + 0% appreciation
Appreciation assumptions are illustrative only. Past regional price growth does not predict future performance; local supply, regulation and currency moves can materially change outcomes. Not financial advice.
Evidence

Where it sits, and who confirms it

Comp table: Market evidence ↑ in Financials

Location

Approximate area

Harderwijk · Veluwe

Loading Map...

Explore the full market map
Verdict

Score, and what could go wrong

Same net-yield basis as the financial analysis

Brixfox Score

68B
Rental YieldAverage
2.1% net yield on all-in cost
LettingAverage
Park rental pool only
OccupancyAverage
56% average occupancy
Nightly RateAverage
€154 per night
Visual AppealPending
Analysis pending
Size & SpaceAverage
263 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
In a tourism zone where short-term rental is permitted — eligible for a Pondok Wisata licence
Koop on eigen grond — full ownership of home and plot, no ground lease to renew
Net yield of 2.1% (fully managed, on all-in cost) is near the market average — model your cashflow carefully
Park rental pool only

Worth underwriting.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback17.6 yearsfrom net rent at the expected case
Before you buy

The park, the zoning and the tax the numbers rest on

Read from the listing, never a permit

Letting runs through the park’s rental pool

Park rental pool

Independent listing on Airbnb or Booking.com is likely not available: the park operates a central rental pool and takes a share of the revenue, and owner-use weeks are usually capped. The pool take is already modelled in the managed scenario, but the operator’s actual split, its occupancy and the owner-use rules are contract terms you should read before offering.

Permanent residence not permitted

Permanente bewoning niet toegestaan. This is a holiday-zoned home (recreatiebestemming): it may not be used as a year-round primary residence, and you cannot register at the address. That is normal for a Dutch recreatiewoning and says nothing about letting — the park contract and the municipality decide that. It also narrows the resale market to buyers who want exactly this.

Permanente bewoning niet toegestaan (recreatiebestemming): this is a holiday-zoned home and may not be used as a year-round primary residence. Short-let is likely confined to the park’s central rental pool rather than free independent letting.

The Netherlands has no national short-let register, so this is read from the listing — not a permit. Letting rules are set per municipality (and per park contract); confirm both with the gemeente and the seller before you buy. Guests pay toeristenbelasting per night wherever letting is allowed.

After-tax basis: net yield is on the all-in acquisition cost (asking price plus 8% overdrachtsbelasting, notary, legal and furnishing) and after Dutch Box 3 — a deemed return of 6.00% on the home's value, taxed at 36%, not a tax on the rent received. Park charges (the listing's figure where it states one, otherwise a market assumption you can edit in the P&L), utilities and a letting-agency share are deducted. Financing lowers the Box 3 bill — debt counts against it at a 2.70% forfait — and is not modelled here. Rental turnover above €20,000 a year falls under 21% BTW — the lodging rate since 1 January 2026; camping pitches keep 9% — below it the KOR applies. Box-3 rules are under reform; confirm with a Dutch tax adviser.

Property details

Year built: 1993
Energy: a
Situation: Forest edge · Wooded surroundings · Next to a park · On a holiday park

Listing text from the makelaar, in Dutch

Geniet van rust, ruimte en comfort in deze vrijstaande stenen bungalow op een royaal perceel van 263 m². Met 3 slaapkamers, een zonnig terras, een royale overkapping en eigen oprit is dit de ideale uitvalsbasis voor lange weekenden, vakanties of verhuur geheel naar eigen keuze. Op het sfeervolle en groen omzoomde park Het Verscholen Dorp staat, in een rustige hoek van het park, deze vrijwel onderhoudsvrije stenen bungalow (1993) op een royaal perceel van 263 m² eigen grond. Een aantrekkelijke recreatiewoning op een mooie locatie, ideaal voor wie zoekt naar comfort, rust en de vrijheid om zelf te recreëren, te verhuren of een combinatie van beide te kiezen. Met een woonoppervlakte van 66 m² en 10 m² aan gebouwgebonden buitenruimte biedt deze bungalow een comfortabele en praktische indeling. De woonkamer met eethoek heeft een speelse indeling, veel lichtinval en een ruimtelijk gevoel dankzij de lichtkoepel in de hoge nok. Sfeervolle elementen zoals de open haard en de schuifpui naar het zonnige terras op het zuiden versterken het wooncomfort. Direct aan de bungalow bevindt zich een vaste overkapping met tuinmeubilair, grenzend aan de tuin: een heerlijke plek om het hele jaar door van het buitenleven te genieten. De open keuken (2018) is modern uitgevoerd en voorzien van diverse inbouwapparatuur. De moderne badkamer (2018) is vernieuwd en uitgerust met een inloopdouche, wastafelmeubel en wasmachineaansluiting. In de hal bevindt zich een separaat toilet. Verwarming vindt plaats via een cv ketel (2005) in combinatie met vloerverwarming. Recreëren én rendement; Momenteel is er een exploitatieovereenkomst met Bungalowpark Het Verscholen Dorp. Wel de lusten, niet de lasten. Indien u wilt verhuren, wordt alles voor u geregeld: promotie, boekingen, ontvangst van gasten en schoonmaak. Uiteraard kunt u ook zelf gebruikmaken van de bungalow; het betreft volledige eigendom. Locatie; Het park ligt in een rustige, groene omgeving aan de rand van de Veluwe. Een plek waar natuur, privacy en ontspanning samenkomen. Tegelijkertijd bevinden zowel het centrum van Harderwijk als Ermelo zich op korte afstand en zijn voorzieningen uitstekend bereikbaar. Parkfaciliteiten; Het park biedt diverse faciliteiten voor een ontspannen verblijf, waaronder een verwarmd buitenzwembad met separaat kinderbad, een speeltuin, een wasserette en een receptie waar fietsen kunnen worden gehuurd. In de tegenovergelegen ontvangstruimte bevindt zich een gezellige minibibliotheek. Vanaf maart wordt bovendien het nieuwe dorpsplein gerealiseerd: een groene ontmoetingsplek met diverse speelvoorzieningen, een jeu de boulesbaan, een groot schaakbord en een verlicht belevingspad. Pluspunten op een rij; • 3 slaapkamers • Moderne badkamer (2018) • Open keuken (2018) met inbouwapparatuur • Eigen oprit en parkeren op eigen terrein • (Recreatieve) verhuur via het park toegestaan • Diverse voorzieningen in de nabije omgeving • Ideaal voor recreatie én rendement Let op: permanente bewoning niet toegestaan! INDELING Begane grond: Entree, woonkamer met open keuken, 3 slaapkamers, badkamer, toilet, provisieruimte, meterkast, overkapping. Aanvaarding: in overleg.

Ask Brixfox

Questions about this listing, answered from its data

Ask Brixfox about this property

Answers grounded in this listing's data, its Airbnb comps and the score breakdown.

Try one of these

Create a free account to ask 2 free AI questions — Pro is unlimited.

Inquire

Take the numbers with you, or talk to the agent

Interested in this property?

Your Brixfox analysis goes with it, so you arrive as a qualified buyer, not a cold email. Where the agency takes inquiries through Brixfox it goes straight to the agent; otherwise it comes to the Brixfox team and we reply to you. Brixfox adds no fee.

Optional — leave it blank and we'll send the message above.

Source · Bart Jansen Makelaars

We email you a copy and check in a few days later that you heard back. No spam, no fee.

Modelled from live Airbnb calendar data around this property · operating costs per line, editable in the P&L · estimates, not financial advice.Data sources & methodology ›

ROI calculations use verified Brixfox Intelligence rental data. Operating costs are modelled per line — Airbnb/Booking channel fees whoever manages, then either a full-service management commission or the staff/local operations a self-managing owner buys back, cleaning residual, utilities & insurance, local taxes — with every rate editable in the Financial analysis P&L above. Gross revenue is identical in both management scenarios. Market factors in Netherlands may impact actual yields.